D

Danish Aerospace Company A/S
CSE:DAC

Watchlist Manager
Danish Aerospace Company A/S
CSE:DAC
Watchlist
Price: 7.6 DKK 1.33% Market Closed
Market Cap: kr83.4m

Relative Value

The Relative Value of one DAC stock under the Base Case scenario is hidden DKK. Compared to the current market price of 7.6 DKK, Danish Aerospace Company A/S is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DAC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

DAC Competitors Multiples
Danish Aerospace Company A/S Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DK
Danish Aerospace Company A/S
CSE:DAC
83.5m DKK 4.7 -32.8 -59.6 -59.6
US
RTX Corp
LSE:0R2N
267.1B USD 3 39.7 21.5 31.6
US
Raytheon Technologies Corp
NYSE:RTX
265.9B USD 3 39.3 21.3 31.4
US
Boeing Co
NYSE:BA
191.2B USD 2.1 101.4 -60 -38.4
NL
Airbus SE
PAR:AIR
152.5B EUR 2.1 30.3 17.8 27
FR
Safran SA
PAR:SAF
131.8B EUR 4.5 30.7 22.1 28.9
US
Lockheed Martin Corp
NYSE:LMT
145.9B USD 1.9 29.2 17.2 20.9
UK
Rolls-Royce Holdings PLC
LSE:RR
105.5B GBP 5.4 18.4 24.9 31.8
US
Northrop Grumman Corp
NYSE:NOC
100.6B USD 2.4 24.1 19.4 26
US
General Dynamics Corp
NYSE:GD
97.8B USD 1.9 23.2 16.3 19.1
US
Howmet Aerospace Inc
NYSE:HWM
90.1B USD 11.3 62 40.5 46.2
P/E Multiple
Earnings Growth PEG
DK
D
Danish Aerospace Company A/S
CSE:DAC
Average P/E: 39.8
Negative Multiple: -32.8
N/A N/A
US
RTX Corp
LSE:0R2N
39.7
18%
2.2
US
Raytheon Technologies Corp
NYSE:RTX
39.3
18%
2.2
US
Boeing Co
NYSE:BA
101.4
55%
1.8
NL
Airbus SE
PAR:AIR
30.3
21%
1.4
FR
Safran SA
PAR:SAF
30.7
N/A N/A
US
Lockheed Martin Corp
NYSE:LMT
29.2
16%
1.8
UK
Rolls-Royce Holdings PLC
LSE:RR
18.4
8%
2.3
US
Northrop Grumman Corp
NYSE:NOC
24.1
4%
6
US
General Dynamics Corp
NYSE:GD
23.2
9%
2.6
US
Howmet Aerospace Inc
NYSE:HWM
62
23%
2.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DK
D
Danish Aerospace Company A/S
CSE:DAC
Average EV/EBITDA: 22.3
Negative Multiple: -59.6
N/A N/A
US
RTX Corp
LSE:0R2N
21.5
10%
2.2
US
Raytheon Technologies Corp
NYSE:RTX
21.3
10%
2.1
US
Boeing Co
NYSE:BA
Negative Multiple: -60 N/A N/A
NL
Airbus SE
PAR:AIR
17.8
19%
0.9
FR
Safran SA
PAR:SAF
22.1
16%
1.4
US
Lockheed Martin Corp
NYSE:LMT
17.2
7%
2.5
UK
Rolls-Royce Holdings PLC
LSE:RR
24.9
17%
1.5
US
Northrop Grumman Corp
NYSE:NOC
19.4
7%
2.8
US
General Dynamics Corp
NYSE:GD
16.3
8%
2
US
Howmet Aerospace Inc
NYSE:HWM
40.5
18%
2.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
DK
D
Danish Aerospace Company A/S
CSE:DAC
Average EV/EBIT: 29.2
Negative Multiple: -59.6
N/A N/A
US
RTX Corp
LSE:0R2N
31.6
16%
2
US
Raytheon Technologies Corp
NYSE:RTX
31.4
16%
2
US
Boeing Co
NYSE:BA
Negative Multiple: -38.4 N/A N/A
NL
Airbus SE
PAR:AIR
27
26%
1
FR
Safran SA
PAR:SAF
28.9
20%
1.4
US
Lockheed Martin Corp
NYSE:LMT
20.9
9%
2.3
UK
Rolls-Royce Holdings PLC
LSE:RR
31.8
21%
1.5
US
Northrop Grumman Corp
NYSE:NOC
26
9%
2.9
US
General Dynamics Corp
NYSE:GD
19.1
9%
2.1
US
Howmet Aerospace Inc
NYSE:HWM
46.2
20%
2.3